Home

Atlas Energy Solutions Announces Second Quarter 2025 Results

Atlas Energy Solutions Inc. (NYSE: AESI) (“Atlas” or the “Company”) today reported financial and operating results for the second quarter ended June 30, 2025.

Second Quarter 2025 Highlights

  • Total sales of $288.7 million
  • Net (loss) of ($5.6) million ((1.9)% Net Income Margin)
  • Adjusted EBITDA of $70.5 million (24.4% Adjusted EBITDA Margin) (1)
  • Net cash provided by operating activities of $88.6 million
  • Adjusted Free Cash Flow of $48.9 million (16.9% Adjusted Free Cash Flow Margin) (1)
  • Maintained quarterly dividend of $0.25 per share, payable August 21, 2025
  • Subsequent to quarter close, Atlas acquired PropFlow, a patented sand filtration system designed to eliminate debris from proppant at the wellsite

Financial Summary

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

 

 

 

 

(unaudited, in thousands, except percentages)

 

Revenue

 

 

 

$

288,676

 

 

$

297,591

 

 

$

287,518

 

Net income (loss)

 

 

 

$

(5,558

)

 

$

1,219

 

 

$

14,837

 

Net Income (loss) Margin

 

 

 

 

(2

%)

 

 

0

%

 

 

5

%

Adjusted EBITDA

 

 

 

$

70,459

 

 

$

74,291

 

 

$

79,072

 

Adjusted EBITDA Margin

 

 

 

 

24

%

 

 

25

%

 

 

28

%

Net cash provided by (used in) operating activities

 

 

 

$

88,642

 

 

$

(7,450

)

 

$

60,856

 

Adjusted Free Cash Flow

 

 

 

$

48,870

 

 

$

58,758

 

 

$

73,654

 

Adjusted Free Cash Flow Margin

 

 

 

 

17

%

 

 

20

%

 

 

26

%

(1)

Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin are non-GAAP financials measures. See Non-GAAP Financial Measures for a discussion of these measures and a reconciliation of these measures to our most directly comparable financial measures calculated and presented in accordance with GAAP.

John Turner, President & CEO, commented, “Despite the slowdown in activity across the Permian Basin, Atlas delivered strong free cash flow in the second quarter of 2025, a testament to Atlas's operational excellence. This was our first full quarter of contribution from our new Power segment, and we are excited about this business’ potential as we evaluate opportunities in production support, micro-grid, and commercial and industrial applications. The Dune Express is now fully operational, and, today, a majority of the sand deliveries from our Kermit plant are taking place at our End of Line and State Line facilities.”

“While the West Texas completions market in the second half of 2025 is expected to be challenging, Atlas’s status as the low-cost producer with an advantaged logistics network positions us well to gain market share and enhance our position as the leading provider of proppant and logistics in the Permian Basin. Combined with our burgeoning Power platform, Atlas is well positioned for growth in 2026 and beyond.”

Second Quarter 2025 Financial Results

Second quarter 2025 total sales decreased $8.9 million, or 3.0% when compared to the first quarter of 2025, to $288.7 million. Product sales decreased $13.4 million, or 9.6% when compared to the first quarter of 2025, to $126.3 million. Second quarter 2025 sales volumes decreased to 5.4 million tons, or approximately 4.0% when compared to the first quarter of 2025. Service sales decreased $4.2 million, or 2.8% when compared to the first quarter of 2025, to $146.4 million. Second quarter 2025 rental revenue increased $8.7 million, or 119.2% when compared to first quarter of 2025, to $16.0 million.

Second quarter 2025 cost of sales (excluding depreciation, depletion and accretion expense) (“cost of sales”) decreased by $10.2 million, or 4.9% when compared to the first quarter of 2025, to $195.9 million. Cost of sales consisted of $60.9 million of plant operating costs, $123.9 million related to service costs, $5.9 million related to rental costs and $5.2 million in royalties.

Selling, general and administrative expenses for the second quarter of 2025 remained consistent when compared to the first quarter of 2025, at $34.4 million.

Net (loss) for the second quarter of 2025 was ($5.6) million, and Adjusted EBITDA for the second quarter of 2025 was $70.5 million.

Liquidity, Capital Expenditures and Other

As of June 30, 2025, the Company’s total liquidity was $203.6 million, which was comprised of $78.8 million in cash and cash equivalents, and $124.8 million of availability under the Company’s 2023 ABL Credit Facility.

Quarterly Cash Dividend

On August 3, 2025, the Board of Directors of Atlas declared a dividend to common stockholders of $0.25 per share, or approximately $30.9 million in aggregate to shareholders. The dividend will be payable on August 21, 2025 to shareholders of record at the close of business on August 14, 2025.

Future Guidance

The Company is providing financial guidance for the third quarter of 2025. Guidance is based on current outlook and plans and is subject to a number of known and unknown uncertainties and risks and constitutes “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934 as further described under the Cautionary Statement below. Actual results may differ materially from the guidance set forth below.

For the third quarter of 2025, management expects a sequential increase in proppant sales volume and a greater contribution from our Power segment to be offset by a decrease in average proppant sales prices and short-fall payments, resulting in a modest decline in consolidated revenue and adjusted EBITDA.

Conference Call Information

The Company will host a conference call to discuss financial and operational results on Tuesday, August 5, 2025 at 9:00am Central Time (10:00am Eastern Time). Individuals wishing to participate in the conference call should dial (877) 407-4133. A live webcast will be available at https://ir.atlas.energy/. Please access the webcast or dial in for the call at least 10 minutes ahead of the start time to ensure a proper connection. An archived version of the conference call will be available on the Company’s website shortly after the conclusion of the call.

The Company will also post an updated investor presentation titled “Investor Presentation August 2025”, in addition to a "August 2025 Growth Projects Update" video, at https://ir.atlas.energy/ in the "Presentations” section under “News & Events” tab on the Company’s Investor Relations webpage prior to the conference call.

About Atlas Energy Solutions

Atlas Energy Solutions Inc. (NYSE: AESI) is a leading solutions provider to the energy industry. Atlas’s portfolio of offerings includes oilfield logistics, distributed power systems, and the largest proppant supply network in the Permian Basin. With a focus on leveraging technology, automation, and remote operations to enhance efficiencies, Atlas is centered on a core mission of improving human access to the hydrocarbons that power our lives and, by doing so, maximizing value creation for our shareholders.

Cautionary Statement Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Statements that are predictive or prospective in nature, that depend upon or refer to future events or conditions or that include the words “may,” “assume,” “forecast,” “position,” “strategy,” “potential,” “continue,” “could,” “will,” “plan,” “project,” “budget,” “predict,” “pursue,” “target,” “seek,” “objective,” “believe,” “expect,” “anticipate,” “intend,” “estimate” and other expressions that are predictions of or indicate future events and trends and that do not relate to historical matters identify forward-looking statements. Examples of forward-looking statements include, but are not limited to statements regarding: the anticipated financial performance of Atlas following the recent acquisition of Moser Energy Systems (the “Moser Acquisition”), expected accretion to Adjusted EBITDA, expectations regarding the leverage and dividend profile and expectations of Atlas, our plans and expectations regarding our stock repurchase program; the expected synergies and efficiencies to be achieved as a result of the Moser Acquisition; expansion and growth of Atlas’s business following the Moser Acquisition, our business strategy, industry, future operations and profitability, expected capital expenditures and the impact of such expenditures on our performance, statements about our financial position, production, revenues and losses, our capital programs, management changes, current and potential future long-term contracts and our future business and financial performance.

Although forward-looking statements reflect our good faith beliefs at the time they are made, we caution you that these forward-looking statements are subject to a number of risks and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks include but are not limited to: uncertainties as to whether the Moser Acquisition will achieve its anticipated benefits and projected synergies within the expected time period or at all; Atlas’s ability to integrate Moser’s operations in a successful manner and in the expected time period; unforeseen or unknown liabilities, future capital expenditures and potential litigation relating to the Moser Acquisition; unexpected future capital expenditures; our ability to successfully execute our stock repurchase program or implement future stock repurchase programs; commodity price volatility, including volatility stemming from the ongoing armed conflicts between Russia and Ukraine and Israel and Hamas; increasing hostilities and instability in the Middle East; adverse developments affecting the financial services industry; changes in tariffs, trade barriers, price and exchange controls and other regulatory requirements, including such changes that may be implemented by U.S. and foreign governments; our ability to complete growth projects, on time and on budget; the risk that stockholder litigation in connection with our recent corporate reorganization may result in significant costs of defense, indemnification and liability; changes in general economic, business and political conditions, including changes in the financial markets; transaction costs; actions of OPEC+ to set and maintain oil production levels; the level of production of crude oil, natural gas and other hydrocarbons and the resultant market prices of crude oil; inflation; environmental risks; operating risks; regulatory changes; lack of demand; market share growth; the uncertainty inherent in projecting future rates of reserves; production; cash flow; access to capital; the timing of development expenditures; the ability of our customers to meet their obligations to us; our ability to maintain effective internal controls; and other factors discussed or referenced in our filings made from time to time with the U.S. Securities and Exchange Commission (“SEC”), including those discussed under the heading “Risk Factors” in our Annual Report on Form 10-K, filed with the SEC on February 25, 2025 and Quarterly Report on Form 10-Q, filed with the SEC on May 6 2025, and any subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

Atlas Energy Solutions Inc.

Condensed Consolidated Statements of Income

(unaudited, in thousands, except per share data)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenue

 

 

 

$

126,328

 

 

$

139,645

 

 

$

128,210

 

Service revenue

 

 

 

 

146,355

 

 

 

150,609

 

 

 

159,308

 

Rental revenue

 

 

 

 

15,993

 

 

 

7,337

 

 

 

 

Total revenue

 

 

 

 

288,676

 

 

 

297,591

 

 

 

287,518

 

Cost of sales (excluding depreciation, depletion and accretion expense)

 

 

 

 

195,904

 

 

 

206,063

 

 

 

202,136

 

Depreciation, depletion and accretion expense

 

 

 

 

40,633

 

 

 

37,000

 

 

 

25,027

 

Gross profit

 

 

 

 

52,139

 

 

 

54,528

 

 

 

60,355

 

Selling, general and administrative expense (including stock-based compensation expense of $8,290, $6,518, and $5,466, respectively)

 

 

 

 

34,371

 

 

 

34,412

 

 

 

27,266

 

Credit loss expense

 

 

 

 

4,110

 

 

 

 

 

 

 

Amortization expense of acquired intangible assets

 

 

 

 

6,465

 

 

 

4,785

 

 

 

3,768

 

Loss on the disposal of assets

 

 

 

 

 

 

 

 

 

 

11,098

 

Insurance recovery (gain)

 

 

 

 

 

 

 

 

 

 

(10,000

)

Operating income

 

 

 

 

7,193

 

 

 

15,331

 

 

 

28,223

 

Interest (expense), net

 

 

 

 

(14,798

)

 

 

(12,078

)

 

 

(10,458

)

Other income, net

 

 

 

 

370

 

 

 

259

 

 

 

138

 

Income (loss) before income taxes

 

 

 

 

(7,235

)

 

 

3,512

 

 

 

17,903

 

Income tax expense (benefit)

 

 

 

 

(1,677

)

 

 

2,293

 

 

 

3,066

 

Net income (loss)

 

 

 

$

(5,558

)

 

$

1,219

 

 

$

14,837

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

$

(0.04

)

 

$

0.01

 

 

$

0.13

 

Diluted

 

 

 

$

(0.04

)

 

$

0.01

 

 

$

0.13

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

123,655

 

 

 

118,245

 

 

 

111,064

 

Diluted

 

 

 

 

123,655

 

 

 

119,747

 

 

 

112,023

 

Atlas Energy Solutions Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

$

(5,558

)

 

$

1,219

 

 

$

14,837

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and accretion expense

 

 

 

 

41,717

 

 

 

38,264

 

 

 

25,886

 

Amortization expense of acquired intangible assets

 

 

 

 

6,465

 

 

 

4,785

 

 

 

3,768

 

Amortization of debt discount

 

 

 

 

1,399

 

 

 

1,109

 

 

 

1,083

 

Amortization of deferred financing costs

 

 

 

 

97

 

 

 

106

 

 

 

118

 

Loss on disposal of assets

 

 

 

 

 

 

 

 

 

 

11,098

 

Stock-based compensation

 

 

 

 

8,290

 

 

 

6,518

 

 

 

5,466

 

Deferred income tax

 

 

 

 

(3,002

)

 

 

1,379

 

 

 

2,758

 

Credit loss expense

 

 

 

 

4,110

 

 

 

 

 

 

 

Other

 

 

 

 

(108

)

 

 

(122

)

 

 

(744

)

Changes in operating assets and liabilities:

 

 

 

 

35,232

 

 

 

(60,708

)

 

 

(3,414

)

Net cash provided by (used in) operating activities

 

 

 

 

88,642

 

 

 

(7,450

)

 

 

60,856

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

 

(40,268

)

 

 

(52,389

)

 

 

(115,790

)

Acquisition, net of cash acquired

 

 

 

 

 

 

 

(181,511

)

 

 

 

Proceeds from insurance recovery

 

 

 

 

 

 

 

5,398

 

 

 

 

Net cash used in investing activities

 

 

 

 

(40,268

)

 

 

(228,502

)

 

 

(115,790

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from equity offering, net of issuance costs

 

 

 

 

 

 

 

253,070

 

 

 

 

Proceeds from term loan borrowings

 

 

 

 

 

 

 

188,805

 

 

 

3,039

 

Principal payments on term loan borrowings

 

 

 

 

(4,752

)

 

 

(4,725

)

 

 

(4,217

)

Payment on ABL credit facility

 

 

 

 

 

 

 

(70,000

)

 

 

 

Payment on Deferred Cash Consideration Note

 

 

 

 

 

 

 

(101,252

)

 

 

 

Payments under finance leases

 

 

 

 

(732

)

 

 

(959

)

 

 

(846

)

Repayment of equipment finance notes

 

 

 

 

(1,223

)

 

 

(841

)

 

 

(855

)

Repurchases of Common Stock under share repurchase program

 

 

 

 

(200

)

 

 

 

 

 

 

Dividends

 

 

 

 

(30,906

)

 

 

(30,435

)

 

 

(24,168

)

Taxes withheld on vesting RSUs

 

 

 

 

(426

)

 

 

(595

)

 

 

 

Issuance costs associated with debt financing

 

 

 

 

 

 

 

(146

)

 

 

(416

)

Net cash provided (used in) by financing activities

 

 

 

 

(38,239

)

 

 

232,922

 

 

 

(27,463

)

Net increase (decrease) in cash and cash equivalents

 

 

 

 

10,135

 

 

 

(3,030

)

 

 

(82,397

)

Cash and cash equivalents, beginning of period

 

 

 

 

68,674

 

 

 

71,704

 

 

 

187,120

 

Cash and cash equivalents, end of period

 

 

 

$

78,809

 

 

$

68,674

 

 

$

104,723

 

Atlas Energy Solutions Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

 

 

 

As of

 

 

As of

 

 

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

 

 

(unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

$

78,809

 

 

$

71,704

 

Accounts receivable, net

 

 

 

 

185,978

 

 

 

165,967

 

Inventories, prepaid expenses and other current assets

 

 

 

 

69,672

 

 

 

51,747

 

Total current assets

 

 

 

 

334,459

 

 

 

289,418

 

Property, plant and equipment, net

 

 

 

 

1,551,241

 

 

 

1,486,246

 

Right-of-use assets

 

 

 

 

23,271

 

 

 

18,666

 

Goodwill

 

 

 

 

137,326

 

 

 

68,999

 

Intangible assets

 

 

 

 

198,155

 

 

 

105,867

 

Other long-term assets

 

 

 

 

3,323

 

 

 

3,456

 

Total assets

 

 

 

$

2,247,775

 

 

$

1,972,652

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable, including related parties

 

 

 

 

90,663

 

 

 

119,244

 

Accrued liabilities and other current liabilities

 

 

 

 

87,730

 

 

 

80,085

 

Current portion of long-term debt

 

 

 

 

36,355

 

 

 

43,736

 

Total current liabilities

 

 

 

 

214,748

 

 

 

243,065

 

Long-term debt, net of discount and deferred financing costs

 

 

 

 

492,069

 

 

 

466,989

 

Deferred tax liabilities

 

 

 

 

240,812

 

 

 

206,872

 

Other long-term liabilities

 

 

 

 

28,814

 

 

 

19,170

 

Total liabilities

 

 

 

 

976,443

 

 

 

936,096

 

Total stockholders' equity

 

 

 

 

1,271,332

 

 

 

1,036,556

 

Total liabilities and stockholders’ equity

 

 

 

$

2,247,775

 

 

$

1,972,652

 

Non-GAAP Financial Measures

Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Adjusted Free Cash Flow Conversion and Maintenance Capital Expenditures are non-GAAP supplemental financial measures used by our management and by external users of our financial statements such as investors, research analysts and others, in the case of Adjusted EBITDA, to assess our consolidated operating performance on a consistent basis across periods by removing the effects of development activities, provide views on capital resources available to organically fund growth projects and, in the case of Adjusted Free Cash Flow, assess the financial performance of our assets and their ability to sustain dividends or reinvest to organically fund growth projects over the long term without regard to financing methods, capital structure, or historical cost basis.

These measures do not represent and should not be considered alternatives to, or more meaningful than, net income, income from operations, net cash provided by operating activities or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Adjusted EBITDA and Adjusted Free Cash Flow have important limitations as analytical tools because they exclude some but not all items that affect net income, the most directly comparable GAAP financial measure. Our computation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Adjusted Free Cash Flow Conversion and Maintenance Capital Expenditures may differ from computations of similarly titled measures of other companies.

Non-GAAP Measure Definitions:

  • We define Adjusted EBITDA as net income before depreciation, depletion and accretion, amortization expense of acquired intangible assets, interest expense, income tax expense, stock and unit-based compensation, loss on extinguishment of debt, loss on disposal of assets, insurance recovery (gain), unrealized commodity derivative gain (loss), other acquisition related costs, and other non-recurring costs. Management believes Adjusted EBITDA is useful because it allows management to more effectively evaluate the Company’s consolidated operating performance and compare the results of its operations from period to period and against our peers without regard to financing method or capital structure. We exclude the items listed above from net income in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Certain prior period non-recurring costs of goods sold are now included as an add-back to adjusted EBITDA in order to conform to the current period presentation and to more accurately describe the Company’s consolidated operating performance and results period over period.
  • We define Adjusted EBITDA Margin as Adjusted EBITDA divided by total sales.
  • We define Adjusted Free Cash Flow as Adjusted EBITDA less Maintenance Capital Expenditures. Management believes that Adjusted Free Cash Flow is useful to investors as it provides a measure of the ability of our business to generate cash.
  • We define Adjusted Free Cash Flow Margin as Adjusted Free Cash Flow divided by total sales.
  • We define Adjusted Free Cash Flow Conversion as Adjusted Free Cash Flow divided by Adjusted EBITDA.
  • We define Maintenance Capital Expenditures as capital expenditures excluding growth capital expenditures, reconstruction of previously incurred growth capital expenditures, equipment assets acquired through debt, and asset retirement obligations. Certain prior period equipment assets acquired through debt and asset retirement obligations have been removed from capital expenditures in order to conform to the current period presentation and to more accurately describe the Company’s consolidated operating performance and results period-over-period.

Atlas Energy Solutions Inc. – Supplemental Information

Reconciliation of Adjusted EBITDA and Adjusted Free Cash Flow to Net Income

(unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Net income (loss)

 

 

 

$

(5,558

)

 

$

1,219

 

 

$

14,837

 

Depreciation, depletion and accretion expense

 

 

 

 

41,717

 

 

 

38,264

 

 

 

25,886

 

Amortization expense of acquired intangible assets

 

 

 

 

6,465

 

 

 

4,785

 

 

 

3,768

 

Interest expense

 

 

 

 

14,955

 

 

 

13,046

 

 

 

12,014

 

Income tax expense (benefit)

 

 

 

 

(1,677

)

 

 

2,293

 

 

 

3,066

 

EBITDA

 

 

 

$

55,902

 

 

$

59,607

 

 

$

59,571

 

Stock-based compensation

 

 

 

 

8,290

 

 

 

6,518

 

 

 

5,466

 

Loss on disposal of assets (1)

 

 

 

 

 

 

 

 

 

 

11,098

 

Insurance recovery (gain) (2)

 

 

 

 

 

 

 

 

 

 

(10,000

)

Other non-recurring costs (3)

 

 

 

 

4,298

 

 

 

849

 

 

 

7,049

 

Other acquisition related costs (4)

 

 

 

 

1,969

 

 

 

7,317

 

 

 

5,888

 

Adjusted EBITDA

 

 

 

$

70,459

 

 

$

74,291

 

 

$

79,072

 

Maintenance Capital Expenditures (5)

 

 

 

$

21,589

 

 

$

15,533

 

 

$

5,418

 

Adjusted Free Cash Flow

 

 

 

$

48,870

 

 

$

58,758

 

 

$

73,654

 

Atlas Energy Solutions Inc. – Supplemental Information

Reconciliation of Adjusted Free Cash Flow to Net Cash Provided by Operating Activities

(unaudited, in thousands, except percentages)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Net cash provided by (used in) operating activities

 

 

 

$

88,642

 

 

$

(7,450

)

 

$

60,856

 

Current income tax expense (benefit) (5)

 

 

 

 

1,325

 

 

 

914

 

 

 

308

 

Change in operating assets and liabilities

 

 

 

 

(35,232

)

 

 

60,708

 

 

 

3,414

 

Cash interest expense (5)

 

 

 

 

13,459

 

 

 

11,831

 

 

 

10,813

 

Maintenance capital expenditures (5)

 

 

 

 

(21,589

)

 

 

(15,533

)

 

 

(5,418

)

Credit loss expense

 

 

 

 

(4,110

)

 

 

 

 

 

 

Other non-recurring costs (3)

 

 

 

 

4,298

 

 

 

849

 

 

 

7,049

 

Other acquisition related costs (4)

 

 

 

 

1,969

 

 

 

7,317

 

 

 

5,888

 

Insurance recovery (gain) (2)

 

 

 

 

 

 

 

 

 

 

(10,000

)

Other

 

 

 

 

108

 

 

 

122

 

 

 

744

 

Adjusted Free Cash Flow

 

 

 

$

48,870

 

 

$

58,758

 

 

$

73,654

 

Adjusted EBITDA Margin

 

 

 

 

24

%

 

 

25

%

 

 

28

%

Adjusted Free Cash Flow Margin

 

 

 

 

17

%

 

 

20

%

 

 

26

%

Adjusted Free Cash Flow Conversion

 

 

 

 

69

%

 

 

79

%

 

 

93

%

(1)

Represents loss on disposal of assets as a result of the fire at one of the Kermit plants that caused damage to the physical condition of the Kermit asset group.

(2)

Represents insurance recovery (gain) deemed collectible and legally enforceable related to the fire at one of the Kermit plants.

(3)

Other non-recurring costs includes costs incurred during our 2025 Term Loan Credit Facility transaction, credit loss expense due to a dispute with a counterparty, reorganization under a new public holding company (the “Up-C Simplification”), temporary loadout, and other infrequent and unusual costs.

(4)

Represents transactions costs incurred in connection with acquisitions, including fees paid to finance, legal, accounting and other advisors, employee retention and benefit costs, and other operational and corporate costs.

(5)

A reconciliation of these items used to calculate Adjusted Free Cash Flow to comparable GAAP measures is included below.

Atlas Energy Solutions Inc. – Supplemental Information

Reconciliation of Maintenance Capital Expenditures to Purchase of Property, Plant and Equipment

(unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Maintenance Capital Expenditures, accrual basis reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

$

40,268

 

 

$

52,389

 

 

$

115,790

 

Changes in operating assets and liabilities associated with investing activities, equipment assets acquired through debt, and asset retirement obligations (1)

 

 

 

 

34

 

 

 

(13,526

)

 

 

16,134

 

Less: Equipment assets acquired through debt and asset retirement obligations

 

 

 

 

(6,154

)

 

 

(3,374

)

 

 

(1,745

)

Less: Growth capital expenditures and reconstruction of previously incurred growth capital expenditures

 

 

 

 

(12,559

)

 

 

(19,956

)

 

 

(124,761

)

Maintenance Capital Expenditures, accrual basis

 

 

 

$

21,589

 

 

$

15,533

 

 

$

5,418

 

(1)

Positive working capital changes reflect capital expenditures in the current period that will be paid in a future period. Negative working capital changes reflect capital expenditures incurred in a prior period but paid during the period presented. In addition, this amount includes equipment assets acquired through debt and asset retirement obligations.

Atlas Energy Solutions Inc. – Supplemental Information

Reconciliation of Current Income Tax Expense to Income Tax Expense

(unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Current tax expense reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

$

(1,677

)

 

$

2,293

 

 

$

3,066

 

Less: deferred tax expense

 

 

 

 

3,002

 

 

 

(1,379

)

 

 

(2,758

)

Current income tax expense (benefit)

 

 

 

$

1,325

 

 

$

914

 

 

$

308

 

Atlas Energy Solutions Inc. – Supplemental Information

Cash Interest Expense to Income Expense, Net

(unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Cash interest expense reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

$

14,798

 

 

$

12,078

 

 

$

10,458

 

Less: Amortization of debt discount

 

 

 

 

(1,399

)

 

 

(1,109

)

 

 

(1,083

)

Less: Amortization of deferred financing costs

 

 

 

 

(97

)

 

 

(106

)

 

 

(118

)

Less: Interest income

 

 

 

 

157

 

 

 

968

 

 

 

1,556

 

Cash interest expense

 

 

 

$

13,459

 

 

$

11,831

 

 

$

10,813

 

 

Contacts

Investor Contact

Kyle Turlington

5918 W Courtyard Drive, Suite #500

Austin, Texas 78730

United States

T: 512-220-1200

IR@atlas.energy